|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.93M | -18.68M | -50.70M | -35.93M | -14.78M | | | | | | 39.62M | -219.87M | 86.48M | 102.45M | 102.39M | 165.40M | 117.72M | 115.56M | 137.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.90M | 0.03M | 147.34M | 41.20M | 39.17M | 34.70M | 37.30M | 40.77M | 38.34M | 43.77M | 46.03M | 48.90M | 55.66M | 55.38M | 51.11M | 55.89M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.51M | 0.51M | 0.51M | 0.51M | 0.64M | 1.43M | 3.43M | 4.89M | 5.51M | 5.66M | 5.67M | 6.35M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 1.61M | -2.03M | 2.39M | 3.81M | 8.72M | -12.76M | 1.69M | 1.44M | 2.85M | -69.60M | 4.55M | -14.27M | 7.25M | 0.59M | 20.68M | 27.12M | 29.76M | -3.60M | 12.21M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | -24.01M | -13.82M | -8.89M | 188.40M | -1.33M | -0.38M | 0.05M | 162.41M | 58.06M | | | 133.56M | 8.55M | 34.60M | | 327.46M | 15.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.86M | 7.42M | 122.79M | 0.89M | 4.50M | -121.59M | 1.22M | 0.60M | | 5.36M | 0.96M | | 2.70M | | | | | 0.30M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.99M | 195.75M | -153.87M | 1.92M | -50.49M | 27.27M | 0.64M | 38.70M | 28.54M | 49.52M | 12.22M | -0.34M | -187.29M | 41.48M | -41.80M | -25.97M | -110.32M | 4.62M | -179.08M | -160.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.80M | 6.44M | 6.63M | 12.01M | 11.80M | 6.50M | 6.82M | 7.84M | 10.42M | 15.42M | 10.08M | 9.20M | 9.12M | 12.68M | 12.97M | 8.82M | 10.44M | 12.58M | 10.00M | 7.22M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 13.70M | 19.99M | 5.77M | 7.60M | 3.50M | 1.88M | 2.02M | 2.17M | 2.24M | 2.43M | 2.64M | 2.47M | 2.89M | 3.46M | 2.83M | 2.92M | 3.02M | 3.04M | 3.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.37M | 34.83M | 99.56M | 41.30M | 39.30M | 34.85M | 77.78M | 40.93M | 38.51M | 43.96M | 46.48M | 49.92M | 56.69M | 56.77M | 54.68M | 59.56M | 55.24M | 55.28M | 55.72M | 52.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.88M | -48.09M | 50.30M | -8.62M | 55.68M | 14.83M | 4.08M | 14.84M | 7.08M | 12.44M | 6.00M | 27.95M | 16.16M | -12.87M | 9.96M | 73.09M | -54.63M | 20.51M | 3.46M | -28.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.92M | 6.04M | 6.33M | 1.00M | 9.90M | -6.98M | 6.97M | 4.86M | 27.04M | 6.88M | 52.12M | 104.90M | 42.98M | 127.21M | 141.56M | 123.14M | 253.56M | 186.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 16.32M | -14.65M | -0.16M | -1.67M | -0.70M | 3.33M | -0.39M | 2.28M | -1.07M | 0.86M | 0.24M | -6.46M | 2.25M | -1.54M | -0.26M | -0.50M | -0.20M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.64M | -51.00M | 3.79M | -16.60M | 11.47M | 9.46M | -23.93M | 1.44M | 0.72M | -1.85M | -1.32M | -0.72M | -18.94M | 17.17M | 0.14M | -3.46M | 21.08M | -40.19M | 145.35M | 23.54M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.69M | -45.61M | 31.76M | 4.22M | -4.63M | -0.29M | 23.73M | -0.33M | 2.91M | 1.14M | 1.90M | 1.84M | -1.88M | 16.81M | -17.04M | 41.41M | -55.33M | 14.63M | 136.07M | 121.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.65M | -83.01M | 156.21M | 54.66M | 266.11M | -182.02M | 499.58M | 127.51M | 197.95M | -321.56M | 745.87M | 1.31M | 18.44M | -16.78M | 6.25M | 267.42M | -256.33M | 478.70M | -462.07M | 87.79M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.57M | 78.46M | -73.97M | 1.77M | 136.25M | 124.08M | 146.84M | 153.68M | 119.55M | 92.84M | -366.06M | | | | 142.60M | 30.12M | 24.20M | | | 27.04M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -6.89M | | -5.28M | | -1.26M | | -8.64M | -2.15M | 0.32M | -10.49M | 0.86M | 0.31M | | 1.99M | 1.28M | 1.48M | | -0.25M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 627.40M | -0.31M | | | | | | | | 29.63M | | | | 3.99M | | | | 11.95M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 0.81M | 2.44M | 1.96M | 0.90M | 1.01M | 1.06M | 0.99M | 1.02M | 2.32M | 2.35M | 1.56M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -49.79M | -35.24M | -1047.51M | -228.13M | -78.66M | 38.42M | -142.89M | -12.32M | -89.52M | -89.25M | -182.26M | -169.21M | -50.17M | -223.35M | -26.77M | -27.63M | 523.77M | 226.52M | 0.65M | 317.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.09M | 34.47M | 7.62M | 10.82M | 3.59M | 3.75M | -16.96M | | 0.01M | | 12.17M | 0.29M | 9.95M | -10.78M | 17.89M | 0.04M | -0.04M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.55M | -141.64M | 1,479.33M | 145.81M | 66.29M | -289.75M | 122.57M | -38.45M | 41.12M | 71.47M | 208.07M | 144.03M | 341.72M | 124.27M | 71.80M | 50.61M | -223.68M | -23.10M | -31.04M | -45.18M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.17M | 88.17M | -120.20M | 32.75M | 33.04M | -45.42M | 6.79M | 29.92M | 29.93M | -36.39M | 8.34M | 8.34M | 8.33M | 74.14M | -58.05M | 6.12M | 3.71M | 3.71M | 114.67M | 41.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.23M | 18.87M | 277.94M | -80.39M | -62.86M | -224.06M | -19.68M | -12.07M | -19.86M | 31.75M | 38.03M | -25.53M | 104.26M | -57.60M | 3.23M | -2.98M | 189.78M | 208.03M | -209.47M | 111.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.65M | 278.76M | -310.08M | -52.74M | -316.60M | 209.29M | -498.94M | -88.82M | -169.41M | 371.08M | -733.66M | -1.66M | -205.73M | 58.27M | -48.05M | -293.38M | 146.01M | -474.08M | 282.99M | -247.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -50.23M | 18.87M | 277.94M | -80.39M | -62.86M | -224.06M | -19.68M | -12.07M | -19.86M | 31.75M | 38.03M | -25.53M | 104.26M | -57.60M | 3.23M | -2.98M | 189.78M | 208.03M | -209.47M | 111.76M |